Valuation Supalai

Stocks

End-of-day quote Thailand S.E. 2026-09-18			5-day change	1st Jan Change
16.20 ^THB	+0.62%		0.00%	-4.71%

Aug. 11	Supalai Public Company Limited Announces Interim Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on September 10, 2026	CI
Aug. 11	Supalai Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,223	47,459	36,327	35,546	32,070	30,778	-	-
Change	-	7.32%	-23.46%	-2.15%	-9.78%	-4.03%	-	-
Enterprise Value (EV) ¹	62,487	47,459	58,780	64,609	66,269	63,130	63,302	63,626
Change	-	-24.05%	23.85%	9.92%	2.57%	-4.74%	0.27%	0.51%
P/E	6.25x	5.8x	6.06x	5.74x	8.13x	7.11x	6.78x	6.19x
PBR	1.05x	-	0.72x	0.67x	0.6x	0.55x	0.53x	0.51x
PEG	-	0.4x	-0.2x	1.76x	-0.2x	0.78x	1.41x	0.65x
Capitalization / Revenue	1.52x	1.38x	1.17x	1.14x	1.33x	1.21x	1.19x	1.12x
EV / Revenue	2.14x	1.38x	1.89x	2.07x	2.75x	2.49x	2.44x	2.32x
EV / EBITDA	7.4x	4.99x	7.96x	8.43x	14.2x	11.9x	11.5x	10.7x
EV / EBIT	7.51x	5.06x	8.11x	8.66x	14.8x	13.3x	12.7x	11.6x
EV / FCF	15.9x	-	-227x	-69.5x	93.1x	10.8x	17.1x	13.8x
FCF Yield	6.28%	-	-0.44%	-1.44%	1.07%	9.22%	5.84%	7.26%
Dividend per Share ²	1	-	1.45	1.35	1.4	1.271	1.277	1.376
Rate of return	4.41%	-	7.8%	7.42%	8.24%	7.84%	7.88%	8.5%
EPS ²	3.63	4.19	3.07	3.17	2.09	2.28	2.389	2.617
Distribution rate	27.5%	-	47.2%	42.6%	67%	55.7%	53.5%	52.6%
Net sales ¹	29,160	34,486	31,177	31,194	24,124	25,378	25,908	27,366
EBITDA ¹	8,444	9,514	7,386	7,665	4,680	5,301	5,528	5,927
EBIT ¹	8,321	9,387	7,249	7,462	4,467	4,740	4,992	5,499
Net income ¹	7,070	8,173	5,989	6,190	4,015	4,438	4,646	5,066
Net Debt ¹	18,264	-	22,453	29,064	34,200	32,352	32,524	32,848
Reference price ²	22.70	24.30	18.60	18.20	17.00	16.20	16.20	16.20
Nbr of stocks (in thousands)	1,948,141	1,953,054	1,953,054	1,953,054	1,886,454	1,899,871	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/25/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUPALAI	7.09x	2.48x	11.9x	7.92%	920M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.96B
EMAAR PROPERTIES	5.84x	0.8x	1.69x	8.47%	28.4B
MITSUBISHI ESTATE CO., LTD.	18.17x	3.99x	16.04x	1.35%	28.4B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.76x	4.56%	25.9B
MITSUI FUDOSAN CO., LTD.	13.91x	3.09x	14.8x	2.51%	26B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.95x	1.64%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37.17x	13.66x	34.38x	3.19%	17.94B
Average	13.57x	3.93x	12.73x	4.01%	22.83B
Weighted average by Cap.	13.65x	3.80x	12.14x	3.7%